To estimate the adjusted leverage trend, use: - **Net Debt ≈ Borrowings − Cash and Cash Equivalents** - **EBITDA ≈ Profit/Loss from Operating Activities + Depreciation, Amortisation and Impairment** - **Leverage = Net Debt / EBITDA** For the balance-sheet dates: **2022-01-01** - Long-term borrowings: €54.500bn - Short-term borrowings: €13.306bn - Current portion of long-term borrowings: €4.031bn - Cash and cash equivalents: €8.858bn - Net debt = 54.500 + 13.306 + 4.031 − 8.858 = **€62.979bn** **2023-01-01** - Long-term borrowings: €68.191bn - Short-term borrowings: €18.392bn - Current portion of long-term borrowings: €2.835bn - Cash and cash equivalents: €11.041bn - Net debt = 68.191 + 18.392 + 2.835 − 11.041 = **€78.377bn** For income-statement years: **2021 EBITDA** - Operating profit: €7.551bn - D&A / impairment: €8.507bn - EBITDA = 7.551 + 8.507 = **€16.058bn** **2022 EBITDA** - Operating profit: €11.193bn - D&A / impairment: €7.447bn - EBITDA = 11.193 + 7.447 = **€18.640bn** Leverage: - **2021/2022 leverage** = 62.979 / 16.058 = **3.92x** - **2022/2023 leverage** = 78.377 / 18.640 = **4.20x** Year-on-year change: - 4.20x − 3.92x = **+0.28x** Since the change is within ±0.3x, the leverage trend is **Stable**. Stable